Business, 13.10.2020 05:01 ineedhelp2322

Complete the Year 2 income statement data for Blue Hamster, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar. Blue Hamster Manufacturing Inc Income Statement for Year Ending December 31

Year 1 Year 2

Net sales $15,000,000
Less: Operating costs, except depreciation and amortization 9,000,000
Less: Depreciation and amortization expenses 600,000 600,000
Operating income (or EBIT) $5,400,000
Less: Interest expense 540,000
Pre-tax income (or EBT) 4,860,000
Less: Taxes (25%) 1,215,000
Earnings after taxes $3,645,000
Less: Preferred stock dividends 100,000
Earnings available to common shareholders 3,545,000
Less: Common stock dividends 1,458,000
Contribution to retained earnings $2,087,000 $2,539,250

Consider the following scenario:

1. Blue Hamster Manufacturing Inc.'s income statement reports data for its first year of operation. The firm's CEO would like sales to increase by 25% next year. 1, Blue Hamster is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest and taxes (EBIT).
2. The company's operating costs (excluding depreciation and amortization) remain at 60% of net sales, and its depreciation and amortization expenses remain constant from year to year.
3. The company's tax rate remains constant at 40% of its pre-tax income or earnings before taxes (EBT).
4. In Year 2, Blue Hamster expects to pay $100,000 and $1,407,600 of preferred and common stock dividends, respectively.

Answers: 1

Show answers

Answers

Answer from: roadrnr8970

Year 2 Net = $18,750,000

Year 2 Operating costs, except depreciation and amortization = $11,250,000

Year 2 Operating Income/EBIT = $6,900,000

Year 2 Interest expense = $1,035,000

Year 2 Pre-tax income/EBT = $5,865,000

Year 2 Taxes = $2,346,000

Year 2 Earnings After taxes = $3,519,000

Year 2 Earnings available to common shareholders = $3,419,000

Year 2 Contribution to retained earnings = $2,011,400

Explanation:

Note: The data in this question are merged together and there are also some errors in the question. The complete correct question with sorted data are therefore provided before answering the question. See the attached pdf file for the complete correct question with the sorted data.

Also note: See the attached excel file for the complete Year 2 income statement data in bold red color.

Based on the information provided in the question, the following calculations are used in the attached excel file for year 2:

Year 2 Net Sales = Year 1 Net sales + (Year 1 Net Sales * Percentage increase in sales in year 2) = $15,000,000 + ($15,000,000 * 25%) = $15,000,000 + $3,750,000 = $18,750,000

Year 2 Operating costs, except depreciation and amortization = 60% * Year 2 net sales = 60% * $18,750,000 = $11,250,000

Year 2 Operating Income/EBIT = Net Sales - Year 2 Operating costs, except depreciation and amortization - Year 2 Depreciation and amortization expenses = $18,750,000 - $11,250,000 - $600,000 = $6,900,000

Year 2 Interest expense = 15% * Year 2 earnings before interest and taxes (EBIT) = 15% * $6,900,000 = $1,035,000

Year 2 Pre-tax income/EBT = Operating Income/EBIT - Interest expense = $6,900,000 - $1,035,000 = $5,865,000

Year 2 Taxes = 40% * Year 2 Pre-tax income/EBT = 40% * $5,865,000 = $2,346,000

Year 2 Earnings After taxes = Year 2 Pre-tax income/EBT - Year 2 Taxes = $5,865,000 - $2,346,000 = $3,519,000

Year 2 Earnings available to common shareholders = Year 2 Earnings After taxes – Year 2 Preferred Stock Dividends = $3,519,000 - 100,000 = $3,419,000

Year 2 Contribution to retained earnings = Year 2 Earnings available to common shareholders – Year 2 Common Stock dividends = $3,419,000 - $1,407,600 = $2,011,400

Answer from: Quest

When they plug they’re nose

Answer from: Quest

Potato flew around my room before you came

Another question on Business

Business, 22.06.2019 06:00

Josie just bought her first fish tank a 36 -gallon glass aquarium, which she’s been saving up for almost a year to buy. for josie, the fish tank is most likely what type of purchase

Answers: 1

Answer

Business, 22.06.2019 07:20

Suppose that real interest rates increase across europe. this development will u.s. net capital outflow at all u.s. real interest rates. this causes the loanable funds to because net capital outflow is a component of that curve.

Answers: 1

Answer

Business, 22.06.2019 13:40

The cook corporation has two divisions--east and west. the divisions have the following revenues and expenses: east west sales $ 603,000 $ 506,000 variable costs 231,000 300,000 traceable fixed costs 151,500 192,000 allocated common corporate costs 128,600 156,000 net operating income (loss) $ 91,900 $ (142,000 ) the management of cook is considering the elimination of the west division. if the west division were eliminated, its traceable fixed costs could be avoided. total common corporate costs would be unaffected by this decision. given these data, the elimination of the west division would result in an overall company net operating income (loss)

Answers: 1

Answer

Business, 22.06.2019 22:30

Which of the following describes one of the ways that the demographics of an area affect the price of housing in that area? a. when more people have children, their incomes tend to be higher and the housing prices are also higher. b. older people are more likely to stay in their houses, creating a seller's market that keeps prices low. c. an area with a lower population density won't have enough construction workers to build new houses quickly. d. an area with younger people will have a higher demand for rentals and a lower demand for buying.

Answers: 1

Answer

You know the right answer?

Complete the Year 2 income statement data for Blue Hamster, then answer the questions that follow. B...

Questions